Closing prices at the end of each trading day, from 12 Nov 2021. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 44.5 | 63.1 | 71.0 | 59.7 | 55.1 | 61.2 |
| Growth | +41.8% | +12.5% | −16.0% | −7.6% | +11.1% | |
| Operating income | 7.9 | −34.9 | −27.5 | −2.1 | −13.7 | −8.2 |
| Net income | 5.3 | −44.0 | −29.6 | −3.9 | −14.7 | −11.4 |
| Growth | −932.7% | |||||
| EPS, diluted | 0.49 | −4.32 | −1.69 | −0.21 | −0.72 | −0.47 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | 17.6% | −55.2% | −38.8% | −3.5% | −24.8% | −13.3% |
| Net margin | 11.9% | −69.7% | −41.7% | −6.5% | −26.6% | −18.7% |
| Free cash flow margin | n/a | n/a | −47.2% | 0.4% | −43.8% | n/a |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 5.1 | −2.2 | −13.5 | 5.2 | −9.1 | −12.4 |
| Capital expenditure | n/a | n/a | −20.0 | −5.0 | −15.0 | n/a |
| Free cash flow | n/a | n/a | −33.5 | 0.2 | −24.1 | n/a |
| Growth | −10,152.9% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 8.2 | 49.1 | 32.0 | 27.4 | 20.3 | 24.1 |
| Total debt | n/a | n/a | 19.8 | 14.6 | 24.9 | 25.3 |
| Net cash (debt) | n/a | n/a | 12.2 | 12.8 | −4.6 | −1.2 |
| Shareholders’ equity | 10.3 | 42.0 | 17.0 | 20.4 | 20.1 | 31.9 |
| Debt to equity | n/a | n/a | 1.17 | 0.72 | 1.24 | 0.79 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| 17.6% | −55.2% | −38.8% | −3.5% | −24.8% | −13.3% | |
| 16.1% | −67.1% | −41.6% | −6.1% | −26.5% | −18.6% | |
| 11.9% | −69.7% | −41.7% | −6.5% | −26.6% | −18.7% | |
| n/a | n/a | −47.2% | 0.4% | −43.8% | n/a | |
| Spending | ||||||
| n/a | 4.3% | 15.4% | 12.6% | 17.9% | 0.8% | |
| 49.6% | 63.1% | 83.8% | 73.6% | 72.9% | 72.5% | |
| n/a | n/a | 28.2% | 8.4% | 27.2% | n/a | |
| 26.1% | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||
| 51.3% | −104.6% | −174.5% | −18.9% | −73.1% | −35.9% | |
| 10.2% | −45.2% | −28.2% | −5.0% | −18.3% | −12.1% | |
| Balance and payout | ||||||
| n/a | n/a | 1.17 | 0.72 | 1.24 | 0.79 | |
| 80.2% | 56.8% | 83.9% | 73.5% | 75.0% | 66.3% | |